[MSM] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -3.13%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 838,308 633,122 633,856 553,160 663,966 546,491 588,320 26.49%
PBT 24,133 32,750 31,077 60,555 91,764 84,522 105,515 -62.43%
Tax -9,739 -9,445 -7,398 -1,211 -30,503 -20,649 -26,381 -48.38%
NP 14,394 23,305 23,679 59,344 61,261 63,873 79,134 -67.73%
-
NP to SH 14,394 23,305 23,679 59,344 61,261 63,873 79,134 -67.73%
-
Tax Rate 40.36% 28.84% 23.81% 2.00% 33.24% 24.43% 25.00% -
Total Cost 823,914 609,817 610,177 493,816 602,705 482,618 509,186 37.62%
-
Net Worth 1,989,433 2,045,671 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 -0.23%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,989,433 2,045,671 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 -0.23%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.72% 3.68% 3.74% 10.73% 9.23% 11.69% 13.45% -
ROE 0.72% 1.14% 1.17% 2.83% 3.00% 3.10% 3.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.25 90.06 90.17 78.69 94.45 77.74 83.69 26.49%
EPS 2.05 3.32 3.37 8.44 8.71 9.09 11.26 -67.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.91 2.87 2.98 2.90 2.93 2.84 -0.23%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.25 90.06 90.17 78.69 94.45 77.74 83.69 26.49%
EPS 2.05 3.32 3.37 8.44 8.71 9.09 11.26 -67.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.91 2.87 2.98 2.90 2.93 2.84 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.05 4.89 5.00 4.75 4.96 4.75 5.05 -
P/RPS 4.23 5.43 5.55 6.04 5.25 6.11 6.03 -20.96%
P/EPS 246.63 147.50 148.44 56.27 56.92 52.28 44.86 209.89%
EY 0.41 0.68 0.67 1.78 1.76 1.91 2.23 -67.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.68 1.74 1.59 1.71 1.62 1.78 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 21/11/16 23/08/16 19/05/16 23/02/16 25/11/15 19/08/15 -
Price 4.45 4.85 5.00 5.02 4.70 4.78 5.05 -
P/RPS 3.73 5.39 5.55 6.38 4.98 6.15 6.03 -27.29%
P/EPS 217.33 146.30 148.44 59.47 53.93 52.61 44.86 184.94%
EY 0.46 0.68 0.67 1.68 1.85 1.90 2.23 -64.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.67 1.74 1.68 1.62 1.63 1.78 -7.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment